Subscribe

Heiwado Co.,Ltd. (8276.T)

JPY2,551.00 -12.00 (-0.47%)
JP JPX Consumer Cyclical Department Stores
Address 1 nishiimacho 522-8511
Hikone, JP
CEO Masatsugu Hiramatsu
Website heiwado.jp
IPO 2001-01-01
ISIN JP3834400008

Explore sections of this company profile

Description

Heiwado Co.,Ltd. is a Japanese retail enterprise focused on the sale of food, clothing, and household products. The company maintains an extensive presence across Japan with 154 stores, comprising 74 in Shiga, 6 in Fukui, 7 in Ishikawa, 2 in Toyama, 18 in Kyoto, 21 in Osaka, 3 in Hyogo, 7 in Gifu, and 16 in Aichi. Additionally, Heiwado operates 9 smaller retail outlets, with 7 located in Shiga and 2 in Kyoto. Established in 1948, the company's headquarters are situated in Hikone, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,551.00 -12.00 (-0.47%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
119.2K
Beta
-0.09
Float Shares
25.92M
Free Float %
52.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.58% -5.13% -6.31% -16.97% -16.56% -13.43% -9.27% +19.84% +7.13% +6.76% +246.53%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,551.00
DCF (Unlevered) 5,627.75 +120.6%
DCF (Levered) 3,622.71 +42.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.90
Grey zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Department Stores: +2.0%
    +2.5% Q2'26: +3.4% (vs Q2'25)
  • EPS growth Department Stores: +7.6%
    -9.5% Q2'26: -44.5% (vs Q2'25)
  • FCF margin FCF growth · Department Stores: +36.9%
    +0.5% Q2'26: +0.0% (vs Q2'25)
  • EBIT margin Department Stores: +6.3%
    +2.9% Q2'26: +2.3% (vs Q2'25)
  • ROIC Department Stores: +4.6%
    +4.7% Q2'26: +3.1% (vs Q2'25)
  • Share dilution Department Stores: +0.1%
    -3.1% Q2'26: -1.5% (vs Q2'25)
  • Debt / EBITDA Net debt/EBITDA · Department Stores: 1.34×
    0.78× Q2'26: 0.87× (vs Q2'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.07) × ERP
WACC = 85% × Ke + 15% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 5,627.75 Current price: 2,551.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Feb 2015
actual
Feb 2016
actual
Feb 2017
actual
Feb 2018
actual
Feb 2019
actual
Feb 2020
actual
Feb 2021
actual
Feb 2022
actual
Feb 2023
actual
Feb 2024
actual
Feb 2025
actual
Feb 2026
1 Rev. Ana.
1 EPS Ana.
Feb 2027
1 Rev. Ana.
1 EPS Ana.
Feb 2028
1 Rev. Ana.
1 EPS Ana.
Feb 2029
1 Rev. Ana.
1 EPS Ana.
Revenue
419.28B
est: 420.00B (-0.2%)
437.09B
est: 443.00B (-1.3%)
437.59B
est: 441.50B (-0.9%)
438.13B
est: 439.00B (-0.2%)
437.64B
est: 440.50B (-0.7%)
433.64B
est: 434.50B (-0.2%)
439.33B
est: 436.50B (+0.6%)
439.74B
est: 438.00B (+0.4%)
415.67B
est: 415.00B (+0.2%)
425.42B
est: 434.11B (-2.0%)
444.90B
est: 443.00B (+0.4%)
425.40B
425.40B – 425.40B
-4.0% YoY
477.00B
477.00B – 477.00B
+12.1% YoY
494.20B
494.20B – 494.20B
+3.6% YoY
510.00B
510.00B – 510.00B
+3.2% YoY
EBITDA
25.73B
est: 24.90B (+3.3%)
27.71B
est: 26.27B (+5.5%)
27.15B
est: 26.18B (+3.7%)
25.98B
est: 26.03B (-0.2%)
24.91B
est: 26.12B (-4.6%)
21.11B
est: 25.76B (-18.1%)
25.75B
est: 25.88B (-0.5%)
27.78B
est: 25.97B (+7.0%)
23.45B
est: 24.61B (-4.7%)
23.05B
est: 26.03B (-11.4%)
28.52B
est: 26.56B (+7.4%)
25.51B
25.51B – 25.51B
-4.0% YoY
28.60B
28.60B – 28.60B
+12.1% YoY
29.63B
29.63B – 29.63B
+3.6% YoY
30.58B
30.58B – 30.58B
+3.2% YoY
EBIT
14.13B
est: 13.10B (+7.9%)
15.84B
est: 13.82B (+14.6%)
14.68B
est: 13.77B (+6.6%)
14.78B
est: 13.69B (+7.9%)
13.39B
est: 13.74B (-2.5%)
9.68B
est: 13.55B (-28.6%)
14.04B
est: 13.62B (+3.1%)
15.88B
est: 13.66B (+16.2%)
11.94B
est: 12.94B (-7.8%)
10.56B
est: 13.30B (-20.6%)
15.28B
est: 13.57B (+12.6%)
13.03B
13.03B – 13.03B
-4.0% YoY
14.61B
14.61B – 14.61B
+12.1% YoY
15.14B
15.14B – 15.14B
+3.6% YoY
15.63B
15.63B – 15.63B
+3.2% YoY
Net Income
8.45B
est: 7.89B (+7.1%)
9.57B
est: 9.34B (+2.5%)
9.22B
est: 9.00B (+2.4%)
9.44B
est: 9.15B (+3.2%)
8.59B
est: 9.73B (-11.8%)
6.10B
est: 5.77B (+5.7%)
9.72B
est: 6.85B (+42.0%)
10.65B
est: 10.08B (+5.7%)
7.52B
est: 6.70B (+12.2%)
6.78B
est: 6.89B (-1.5%)
10.73B
est: 8.82B (+21.6%)
10.96B
10.96B – 10.96B
+24.2% YoY
9.84B
9.84B – 9.84B
-10.2% YoY
9.92B
9.92B – 9.92B
+0.9% YoY
10.60B
10.60B – 10.60B
+6.8% YoY
SGA
115.89B
est: 123.78B (-6.4%)
119.40B
est: 130.56B (-8.5%)
120.78B
est: 130.11B (-7.2%)
121.70B
est: 129.38B (-5.9%)
123.58B
est: 129.82B (-4.8%)
126.28B
est: 128.05B (-1.4%)
123.54B
est: 128.64B (-4.0%)
122.84B
est: 129.08B (-4.8%)
127.43B
est: 122.30B (+4.2%)
129.22B
est: 107.95B (+19.7%)
134.66B
est: 110.16B (+22.2%)
105.78B
105.78B – 105.78B
-4.0% YoY
118.61B
118.61B – 118.61B
+12.1% YoY
122.89B
122.89B – 122.89B
+3.6% YoY
126.82B
126.82B – 126.82B
+3.2% YoY
EPS
152.99
est: 153.80 (-0.5%)
178.86
est: 182.10 (-1.8%)
175.71
est: 175.40 (+0.2%)
179.94
est: 178.30 (+0.9%)
163.68
est: 189.70 (-13.7%)
116.32
est: 112.49 (+3.4%)
185.40
est: 133.50 (+38.9%)
203.00
est: 196.40 (+3.4%)
143.30
est: 130.60 (+9.7%)
129.35
est: 138.58 (-6.7%)
209.07
est: 177.50 (+17.8%)
220.40
220.40 – 220.40
+24.2% YoY
197.85
197.85 – 197.85
-10.2% YoY
199.65
199.65 – 199.65
+0.9% YoY
213.30
213.30 – 213.30
+6.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-27 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-26 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-25 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-22 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-21 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-15 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-14 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-13 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-12 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-08 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-07 A- 4/5 4/5 3/5 4/5 3/5 3/5 4/5
2026-05-01 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-30 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-28 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-27 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-24 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-23 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-22 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-21 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-20 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-17 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5
2026-04-16 B+ 3/5 4/5 2/5 4/5 2/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
5.79B
OE per share TTM
115.47
Owner's Yield
4.68%
Maintenance CapEx ratio
150.29%
Maint CapEx / Avg PPE
45.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 62 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.78M
Shares Outstanding
49.45M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Kohei Natsuhara GM of Administration Division, EVice President, Executive Officer, Chief Operating Officer & Director male
Masatsugu Hiramatsu President, Chief Executive Officer & Chairman male
Shigeki Kosugi Senior Managing Executive Officer, GM of Development Headquarters & Director male
Tetsumasa Wada Executive Officer & GM of the Finance Department
Yohei Natsuhara Senior Mng. Executive Officer, GM of Sales Div., GM of Sales Strategy Div. & Director male
Yoshimichi Hiratsuka Senior Executive Officer, GM of Store Sales Division & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits